Income Breakdown
| TV Revenue | $827K |
| TV Placement Bonus | $469K |
| Matchday Revenue | $2.0M |
| Sponsorship | $410K |
| Merchandising | $5.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.6M |
| Prize Money | $0 |
| Loan Fees (In) | $414K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.2M |
| Staff Wages | $48K |
| Transfer Amortization | $92K |
| Debt Interest | $0 |
| Loan Fees (Out) | $440K |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$14.7M |
$10.0M |
$4.7M |
$166.5M |
| Apr 2028 |
$15.3M |
$8.7M |
$6.6M |
$161.8M |
| Mar 2028 |
$14.8M |
$9.6M |
$5.1M |
$155.1M |
| Feb 2028 |
$29.5M |
$11.5M |
$18.0M |
$149.8M |
| Jan 2028 |
$52.6M |
$8.7M |
$43.9M |
$131.7M |
| Dec 2027 |
$13.9M |
$9.1M |
$4.8M |
$87.7M |
| Nov 2027 |
$14.6M |
$9.3M |
$5.3M |
$82.8M |
| Oct 2027 |
$12.5M |
$11.5M |
$1.0M |
$77.4M |
| Sep 2027 |
$17.9M |
$8.9M |
$8.9M |
$76.2M |
| Aug 2027 |
$26.5M |
$7.3M |
$19.2M |
$102.3M |
| Jul 2027 |
$13.7M |
$7.7M |
$6.0M |
$83.0M |
| Jun 2027 |
$21.7M |
$8.5M |
$13.2M |
$76.9M |